vs
ProFrac Holding Corp.(ACDC)与康菲石油(COP)财务数据对比。点击上方公司名可切换其他公司
康菲石油的季度营收约是ProFrac Holding Corp.的26.1倍($11.4B vs $436.5M)。康菲石油净利率更高(12.7% vs -33.2%,领先45.8%)。ProFrac Holding Corp.同比增速更快(-4.0% vs -10.7%)。过去两年康菲石油的营收复合增速更高(-3.8% vs -13.4%)
ProFrac Holding Corp.是一家领先的北美能源服务企业,主要为油气勘探开采企业提供水力压裂、完井及相关配套服务,核心客户覆盖美国、加拿大主要陆上页岩及常规油气产区的上游运营商。
康菲石油是总部位于美国得克萨斯州休斯敦能源走廊区的跨国能源企业,核心业务涵盖油气等碳氢化合物的勘探与开采,业务布局覆盖全球多个国家和地区,是全球领先的独立勘探开发类能源企业之一。
ACDC vs COP — 直观对比
营收规模更大
COP
是对方的26.1倍
$436.5M
营收增速更快
ACDC
高出6.7%
-10.7%
净利率更高
COP
高出45.8%
-33.2%
两年增速更快
COP
近两年复合增速
-13.4%
损益表 — Q4 2025 vs Q4 2025
| 指标 | ||
|---|---|---|
| 营收 | $436.5M | $11.4B |
| 净利润 | $-144.7M | $1.4B |
| 毛利率 | — | 54.4% |
| 营业利润率 | -24.9% | 19.7% |
| 净利率 | -33.2% | 12.7% |
| 营收同比 | -4.0% | -10.7% |
| 净利润同比 | -37.8% | -37.5% |
| 每股收益(稀释后) | $-0.83 | $1.18 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比,按日历期对齐,财年错位的公司也能正确匹配
营收
ACDC
COP
| Q4 25 | $436.5M | $11.4B | ||
| Q3 25 | $403.1M | $13.3B | ||
| Q2 25 | $501.9M | $12.6B | ||
| Q1 25 | $600.3M | $14.5B | ||
| Q4 24 | $454.7M | $12.7B | ||
| Q3 24 | $575.3M | $11.7B | ||
| Q2 24 | $579.4M | $12.7B | ||
| Q1 24 | $581.5M | $12.3B |
净利润
ACDC
COP
| Q4 25 | $-144.7M | $1.4B | ||
| Q3 25 | $-100.9M | $1.7B | ||
| Q2 25 | $-105.9M | $2.0B | ||
| Q1 25 | $-17.5M | $2.8B | ||
| Q4 24 | $-105.0M | $2.3B | ||
| Q3 24 | $-45.2M | $2.1B | ||
| Q2 24 | $-66.7M | $2.3B | ||
| Q1 24 | $1.8M | $2.6B |
毛利率
ACDC
COP
| Q4 25 | — | 54.4% | ||
| Q3 25 | — | 56.1% | ||
| Q2 25 | — | 59.7% | ||
| Q1 25 | — | 57.3% | ||
| Q4 24 | — | 60.2% | ||
| Q3 24 | — | 59.4% | ||
| Q2 24 | — | 61.6% | ||
| Q1 24 | — | 56.7% |
营业利润率
ACDC
COP
| Q4 25 | -24.9% | 19.7% | ||
| Q3 25 | -19.5% | 22.0% | ||
| Q2 25 | -10.8% | 23.9% | ||
| Q1 25 | 2.7% | 30.8% | ||
| Q4 24 | -10.3% | 23.3% | ||
| Q3 24 | -0.7% | 27.6% | ||
| Q2 24 | -8.5% | 28.9% | ||
| Q1 24 | 6.9% | 30.9% |
净利率
ACDC
COP
| Q4 25 | -33.2% | 12.7% | ||
| Q3 25 | -25.0% | 12.9% | ||
| Q2 25 | -21.1% | 15.6% | ||
| Q1 25 | -2.9% | 19.7% | ||
| Q4 24 | -23.1% | 18.1% | ||
| Q3 24 | -7.9% | 17.6% | ||
| Q2 24 | -11.5% | 18.4% | ||
| Q1 24 | 0.3% | 20.7% |
每股收益(稀释后)
ACDC
COP
| Q4 25 | $-0.83 | $1.18 | ||
| Q3 25 | $-0.60 | $1.38 | ||
| Q2 25 | $-0.67 | $1.56 | ||
| Q1 25 | $-0.12 | $2.23 | ||
| Q4 24 | $-0.67 | $1.92 | ||
| Q3 24 | $-0.29 | $1.76 | ||
| Q2 24 | $-0.42 | $1.98 | ||
| Q1 24 | $0.00 | $2.15 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | ||
|---|---|---|
| 现金及短期投资手头流动性 | $22.9M | $7.0B |
| 总债务越低越好 | $832.7M | $22.4B |
| 股东权益账面价值 | $717.5M | $64.5B |
| 总资产 | $2.6B | $121.9B |
| 负债/权益比越低杠杆越低 | 1.16× | 0.35× |
8季度趋势,按日历期对齐
现金及短期投资
ACDC
COP
| Q4 25 | $22.9M | $7.0B | ||
| Q3 25 | $58.0M | $6.3B | ||
| Q2 25 | $26.0M | $5.3B | ||
| Q1 25 | $16.0M | $7.2B | ||
| Q4 24 | $14.8M | $6.1B | ||
| Q3 24 | $25.5M | $6.8B | ||
| Q2 24 | $24.0M | $6.0B | ||
| Q1 24 | $28.3M | $6.1B |
总债务
ACDC
COP
| Q4 25 | $832.7M | $22.4B | ||
| Q3 25 | $907.0M | $22.5B | ||
| Q2 25 | $941.9M | $23.1B | ||
| Q1 25 | $967.9M | $23.2B | ||
| Q4 24 | $936.1M | $23.3B | ||
| Q3 24 | $986.7M | $17.0B | ||
| Q2 24 | $1.0B | $17.0B | ||
| Q1 24 | $895.1M | $17.3B |
股东权益
ACDC
COP
| Q4 25 | $717.5M | $64.5B | ||
| Q3 25 | $862.0M | $64.9B | ||
| Q2 25 | $875.5M | $65.6B | ||
| Q1 25 | $988.1M | $65.2B | ||
| Q4 24 | $1.0B | $64.8B | ||
| Q3 24 | $1.1B | $49.9B | ||
| Q2 24 | $1.1B | $49.7B | ||
| Q1 24 | $1.2B | $49.3B |
总资产
ACDC
COP
| Q4 25 | $2.6B | $121.9B | ||
| Q3 25 | $2.7B | $122.5B | ||
| Q2 25 | $2.8B | $122.6B | ||
| Q1 25 | $3.0B | $124.3B | ||
| Q4 24 | $3.0B | $122.8B | ||
| Q3 24 | $3.1B | $96.7B | ||
| Q2 24 | $3.2B | $96.0B | ||
| Q1 24 | $3.0B | $95.3B |
负债/权益比
ACDC
COP
| Q4 25 | 1.16× | 0.35× | ||
| Q3 25 | 1.05× | 0.35× | ||
| Q2 25 | 1.08× | 0.35× | ||
| Q1 25 | 0.98× | 0.36× | ||
| Q4 24 | 0.93× | 0.36× | ||
| Q3 24 | 0.90× | 0.34× | ||
| Q2 24 | 0.88× | 0.34× | ||
| Q1 24 | 0.74× | 0.35× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | ||
|---|---|---|
| 经营现金流最新季度 | $49.5M | $4.3B |
| 自由现金流经营现金流 - 资本支出 | $12.9M | — |
| 自由现金流率自由现金流/营收 | 3.0% | — |
| 资本支出强度资本支出/营收 | 8.4% | — |
| 现金转化率经营现金流/净利润 | — | 2.99× |
| 过去12个月自由现金流最近4个季度 | $19.6M | — |
8季度趋势,按日历期对齐
经营现金流
ACDC
COP
| Q4 25 | $49.5M | $4.3B | ||
| Q3 25 | $900.0K | $5.9B | ||
| Q2 25 | $100.4M | $3.5B | ||
| Q1 25 | $38.7M | $6.1B | ||
| Q4 24 | $76.5M | $4.5B | ||
| Q3 24 | $98.2M | $5.8B | ||
| Q2 24 | $113.5M | $4.9B | ||
| Q1 24 | $79.1M | $5.0B |
自由现金流
ACDC
COP
| Q4 25 | $12.9M | — | ||
| Q3 25 | $-33.4M | — | ||
| Q2 25 | $53.9M | — | ||
| Q1 25 | $-13.8M | — | ||
| Q4 24 | $13.3M | — | ||
| Q3 24 | $28.2M | — | ||
| Q2 24 | $51.6M | — | ||
| Q1 24 | $19.2M | — |
自由现金流率
ACDC
COP
| Q4 25 | 3.0% | — | ||
| Q3 25 | -8.3% | — | ||
| Q2 25 | 10.7% | — | ||
| Q1 25 | -2.3% | — | ||
| Q4 24 | 2.9% | — | ||
| Q3 24 | 4.9% | — | ||
| Q2 24 | 8.9% | — | ||
| Q1 24 | 3.3% | — |
资本支出强度
ACDC
COP
| Q4 25 | 8.4% | — | ||
| Q3 25 | 8.5% | — | ||
| Q2 25 | 9.3% | — | ||
| Q1 25 | 8.7% | — | ||
| Q4 24 | 13.9% | — | ||
| Q3 24 | 12.2% | — | ||
| Q2 24 | 10.7% | — | ||
| Q1 24 | 10.3% | — |
现金转化率
ACDC
COP
| Q4 25 | — | 2.99× | ||
| Q3 25 | — | 3.41× | ||
| Q2 25 | — | 1.77× | ||
| Q1 25 | — | 2.15× | ||
| Q4 24 | — | 1.93× | ||
| Q3 24 | — | 2.80× | ||
| Q2 24 | — | 2.11× | ||
| Q1 24 | 43.94× | 1.95× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
ACDC
| Services | $385.6M | 88% |
| Products | $50.9M | 12% |
COP
| Natural Gas Reserves | $2.1B | 18% |
| Physical Gas Contracts | $2.0B | 18% |
| Europe Middle East And North Africa Segment | $1.6B | 14% |
| Natural Gas Product Line | $1.5B | 13% |
| Canada Operating Segment | $1.3B | 12% |
| Alaska Segment | $1.3B | 11% |
| Natural Gas Liquids Reserves | $826.0M | 7% |
| Asia Pacific Operating Segment | $360.0M | 3% |
| Crude Oil Product Line | $236.0M | 2% |
| Related Party | $12.0M | 0% |
| Corporate Segment | $7.0M | 0% |